DKK 226.0
(0.89%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 4.59 Billion | 4.36 Billion | 4.01 Billion | 3.74 Billion | 3.27 Billion | 3.08 Billion |
Total Current Assets | 1.67 Billion | 2.07 Billion | 1.82 Billion | 1.08 Billion | 1.06 Billion | 413.76 Million |
Cash And Short Term Investments | 1.67 Billion | 2.06 Billion | 1.82 Billion | 1.08 Billion | 1.05 Billion | 411.29 Million |
Cash and Cash Equivalents | 1.67 Billion | 2.06 Billion | 1.82 Billion | 1.08 Billion | 1.05 Billion | 411.29 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.63 Million | 3.15 Million | 2.71 Million | 3.02 Million | 2.67 Million | 2.47 Million |
Inventory | -1.67 Billion | -2.05 Billion | -1.79 Billion | -75.4 Million | -91.96 Million | - |
Other Current Assets | 1.67 Billion | 2.05 Billion | 1.79 Billion | 75.4 Million | 91.96 Million | - |
Total Non-Current Assets | 1.32 Billion | 683.92 Million | 697.78 Million | 1.15 Billion | 535.01 Million | 1.08 Billion |
Net PPE | 25.04 Million | 27.06 Million | 26.64 Million | 29.43 Million | 13.13 Million | 15.99 Million |
Good Will And Intangible Assets | 28 Thousand | 66 Thousand | 104 Thousand | 141 Thousand | 179 Thousand | 820 Thousand |
Good Will | - | - | - | - | - | 820 Thousand |
Intangible Assets | 28 Thousand | 66 Thousand | 104 Thousand | 141 Thousand | 179 Thousand | - |
Long-Term Investments | 1.29 Billion | 656.8 Million | 671.03 Million | 1.12 Billion | 521.7 Million | 1.06 Billion |
Tax Assets | 3.05 Million | 2.36 Million | 2.55 Million | 2.5 Million | 2.56 Million | 2.28 Million |
Other Non Current Assets | -3.05 Million | -2.36 Million | -2.55 Million | -2.5 Million | -2.56 Million | -2.28 Million |
Other Assets | 1.59 Billion | 1.6 Billion | 1.49 Billion | 1.5 Billion | 1.67 Billion | 1.58 Billion |
Total Liabilities | 34.87 Million | 3.78 Billion | 34.76 Million | 34.94 Million | 34.86 Million | 2.64 Billion |
Total Current Liabilities | 3.08 Billion | 1.42 Million | 2.86 Billion | 2.75 Billion | 2.37 Billion | 52 Thousand |
Account Payables | - | - | - | - | - | - |
Tax Payables | 1.67 Million | 1.48 Million | - | 178 Thousand | - | - |
Short Term Debt | 80.68 Million | 83.44 Million | 75.2 Million | 121.46 Million | 80.1 Million | 55.45 Million |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 3 Billion | -82.01 Million | 2.79 Billion | 2.63 Billion | 2.29 Billion | -55.39 Million |
Total Non Current Liabilities | 34.87 Million | 3.78 Billion | 34.76 Million | 34.94 Million | 34.86 Million | 2.64 Billion |
Long-Term Debt | 34.87 Million | 34.82 Million | 34.76 Million | 34.94 Million | 34.86 Million | 34.78 Million |
Deferred Revenue Non Current | 34.86 Million | 3.78 Billion | 34.58 Million | 34.74 Million | 34.69 Million | 2.64 Billion |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -34.87 Million | -34.82 Million | -34.76 Million | -34.94 Million | -34.86 Million | -34.78 Million |
Other Liabilities | -3.08 Billion | -1.42 Million | -2.86 Billion | -2.75 Billion | -2.37 Billion | -52 Thousand |
Total Equity | 657.77 Million | 577.14 Million | 535.95 Million | 490.3 Million | 468.7 Million | 438.52 Million |
Stock Holders Equity | 657.77 Million | 577.14 Million | 535.95 Million | 490.3 Million | 468.7 Million | 438.52 Million |
Common Stock | 40 Million | 40 Million | 40 Million | 40 Million | 40 Million | 40 Million |
Retained Earnings | 569.77 Million | 493.14 Million | 451.95 Million | 410.3 Million | 384.7 Million | 360.05 Million |
Accumulated other comprehensive income | 40 Million | 40 Million | 40 Million | 40 Million | 40 Million | 34.47 Million |
Common Stock Equity | 657.77 Million | 577.14 Million | 535.95 Million | 490.3 Million | 468.7 Million | 438.52 Million |
Capital Lease Obligation | 13.4 Million | 15.3 Million | 15.6 Million | 17.4 Million | - | - |
Total Investments | 1.29 Billion | 656.8 Million | 671.03 Million | 1.12 Billion | 521.7 Million | 1.06 Billion |
Total Debt | 34.87 Million | 34.82 Million | 34.76 Million | 34.94 Million | 34.86 Million | 34.78 Million |
Net Debt | -1.63 Billion | -2.03 Billion | -1.78 Billion | -1.04 Billion | -1.02 Billion | -376.5 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 4.67 Billion | 4.54 Billion | 4.59 Billion | 4.59 Billion | 4.47 Billion | 4.37 Billion |
Total Current Assets | 1.47 Billion | 1.46 Billion | 1.67 Billion | 1.67 Billion | 2.05 Billion | 1.58 Billion |
Cash And Short Term Investments | -1.46 Billion | -1.45 Billion | 1.67 Billion | 1.67 Billion | 2.05 Billion | 1.58 Billion |
Cash and Cash Equivalents | 1.46 Billion | 1.45 Billion | 1.67 Billion | 1.67 Billion | 2.05 Billion | 1.58 Billion |
Short Term Investments | -2.93 Billion | -2.9 Billion | - | - | - | - |
Net Receivables | 4.39 Million | 4.17 Million | 3.63 Million | 3.63 Million | 3.51 Million | 3.16 Million |
Inventory | 1.46 Billion | 1.44 Billion | -1.67 Billion | -1.67 Billion | -1.68 Billion | -1.58 Billion |
Other Current Assets | 1.47 Billion | 1.46 Billion | 1.67 Billion | 1.67 Billion | 1.68 Billion | 1.58 Billion |
Total Non-Current Assets | 3.2 Billion | 3.08 Billion | 1.32 Billion | 1.32 Billion | 886.5 Million | 1.24 Billion |
Net PPE | 23.45 Million | 24.1 Million | 25.04 Million | 25.04 Million | 25.09 Million | 25.68 Million |
Good Will And Intangible Assets | 9000.00 | 19 Thousand | 28 Thousand | 28 Thousand | 38 Thousand | 47 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 9000.00 | 19 Thousand | 28 Thousand | 28 Thousand | 38 Thousand | 47 Thousand |
Long-Term Investments | 1.58 Billion | 1.45 Billion | 1.29 Billion | 1.29 Billion | 861.36 Million | 1.21 Billion |
Tax Assets | 3.17 Million | 3.16 Million | 3.05 Million | 3.05 Million | 3.06 Million | 3.16 Million |
Other Non Current Assets | 1.6 Billion | 1.6 Billion | -3.05 Million | -3.05 Million | -3.06 Million | -3.16 Million |
Other Assets | - | - | 1.59 Billion | 1.59 Billion | 1.52 Billion | 1.54 Billion |
Total Liabilities | 4.03 Billion | 3.92 Billion | 34.87 Million | 34.87 Million | 34.86 Million | 34.84 Million |
Total Current Liabilities | 2.97 Billion | 2.29 Million | 3.08 Billion | 3.08 Billion | 19.03 Million | 10.82 Million |
Account Payables | - | - | - | - | - | - |
Tax Payables | 3.06 Million | - | 1.67 Million | 1.67 Million | 17.34 Million | 8.85 Million |
Short Term Debt | - | - | 80.68 Million | 80.68 Million | - | - |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 2.97 Billion | 2.29 Million | 3 Billion | 3 Billion | 19.03 Million | 10.82 Million |
Total Non Current Liabilities | 1.06 Billion | 3.91 Billion | 34.87 Million | 34.87 Million | 34.86 Million | 34.84 Million |
Long-Term Debt | 109.57 Million | 137.06 Million | 34.87 Million | 34.87 Million | 34.86 Million | 34.84 Million |
Deferred Revenue Non Current | - | - | 34.86 Million | 34.86 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 951.33 Million | 3.78 Billion | -34.87 Million | -34.87 Million | -34.86 Million | -34.84 Million |
Other Liabilities | - | - | -3.08 Billion | -3.08 Billion | -19.03 Million | -10.82 Million |
Total Equity | 645.68 Million | 625.64 Million | 657.77 Million | 657.77 Million | 633.19 Million | 605.47 Million |
Stock Holders Equity | 645.68 Million | 625.64 Million | 657.77 Million | 657.77 Million | 633.19 Million | 605.47 Million |
Common Stock | 40 Million | 40 Million | 40 Million | 40 Million | 40 Million | 40 Million |
Retained Earnings | 605.68 Million | 585.64 Million | 569.77 Million | 569.77 Million | 553.19 Million | 525.47 Million |
Accumulated other comprehensive income | - | 40 Million | 40 Million | 40 Million | 40 Million | 40 Million |
Common Stock Equity | 645.68 Million | 625.64 Million | 657.77 Million | 657.77 Million | 633.19 Million | 605.47 Million |
Capital Lease Obligation | - | - | 13.4 Million | 13.4 Million | - | - |
Total Investments | 1.58 Billion | 1.45 Billion | 1.29 Billion | 1.29 Billion | 861.36 Million | 1.21 Billion |
Total Debt | 109.57 Million | 137.06 Million | 34.87 Million | 34.87 Million | 34.86 Million | 34.84 Million |
Net Debt | -1.35 Billion | -1.31 Billion | -1.63 Billion | -1.63 Billion | -2.02 Billion | -1.55 Billion |
FIVESTAR
RSSFF
HUNTF
MASFIN
LPF
BOOM